The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥1,227.60Fair value¥4,498.34Bull¥6,979.60
FairClose
52-week traded range
52W low ¥2,135.0052W high ¥2,905.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ANABUKI KOSAN INC. closed at ¥2,287.00, 49.2% below the consensus fair value of ¥4,498.34 drawn from 9 valuation models.
Financial DNA score 54/100 — Good. P/E of 6.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,513.56
+141.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5%, r=10%, tg=3%, n=10yr
Graham Number
¥5,662.79
+147.6%
√(22.5 × EPS × BVPS)
EPS=348.98, BVPS=4083.93
P/E Fair Value
¥6,979.60
+205.2%
EPS × 20x (sector P/E)
EPS=348.98, Sector P/E=20x
Peter Lynch (PEG)
¥1,755.37
-23.2%
EPS × Growth% (PEG = 1 is fair)
EPS=348.98, g=5%
EV/EBITDA
¥1,850.98
-19.1%
(EBITDA × 12.5x − Net Debt) ÷ Shares
EBITDA=6.87B
Dividend Discount (DDM)
¥1,227.60
-46.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=58.09, r=10%, g=5%
Book Value (P/B)
¥3,180.04
+39.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4083.93, ROE=8.9%, g=5%, r=10%
Reverse DCF
¥2,287.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.4% | Historical: 5%
Margin of Safety
¥4,538.99
+98.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6051.98, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.